The WACC of Kingswood Holdings Ltd (KWG.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.00% | 7.25% |
| Tax rate | 3.40% - 11.30% | 7.35% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 6.2% - 7.2% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.00% |
| Tax rate | 3.40% | 11.30% |
| Debt/Equity ratio | 0.83 | 0.83 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 6.2% | 7.2% |
| Selected WACC | 6.7% | |